Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JS Gruppen ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 4.1%   Bankruptcy risk   6.2% 7.6% 2.9% 2.2% 3.9% 13.7% 20.6% 17.9%   Credit score (0-100)   40 34 60 65 49 15 4 8   Credit rating   BBB BB BBB BBB BBB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 14,873 0 0 0 0 0 0   Gross profit   1,372 4,198 4,897 2,560 2,543 1,536 0.0 0.0   EBITDA   254 739 422 704 40.0 -1,332 0.0 0.0   EBIT   182 648 270 665 -35.4 -1,443 0.0 0.0   Pre-tax profit (PTP)   149.9 598.4 195.4 583.6 -177.1 -1,616.0 0.0 0.0   Net earnings   117.6 466.8 160.2 458.1 -182.1 -1,595.5 0.0 0.0   Pre-tax profit without non-rec. items   150 598 195 584 -177 -1,616 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   41.7 6.3 222 183 332 221 0.0 0.0   Shareholders equity total   136 603 720 1,178 996 -600 -746 -746   Interest-bearing liabilities   679 875 1,711 1,303 3,490 7,229 746 746   Balance sheet total (assets)   1,782 2,127 3,008 4,070 7,005 11,163 0.0 0.0   Net Debt   676 873 1,697 1,301 3,488 7,226 746 746     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 14,873 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,372 4,198 4,897 2,560 2,543 1,536 0.0 0.0   Gross profit growth   135.9% 205.9% 16.7% -47.7% -0.7% -39.6% -100.0% 0.0%   Employees   0 0 0 6 6 7 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 16.7% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,782 2,127 3,008 4,070 7,005 11,163 0 0   Balance sheet change%   26.3% 19.4% 41.4% 35.3% 72.1% 59.4% -100.0% 0.0%   Added value   254.1 738.7 422.4 703.9 3.5 -1,332.3 0.0 0.0   Added value %   0.0% 5.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -93 -181 8 -78 73 -221 -221 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 5.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 4.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   13.3% 15.4% 5.5% 26.0% -1.4% -93.9% 0.0% 0.0%   Net Earnings %   0.0% 3.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 3.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 4.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   11.4% 33.2% 10.5% 18.8% -0.6% -14.3% 0.0% 0.0%   ROI %   23.3% 55.4% 13.7% 27.1% -1.0% -23.0% 0.0% 0.0%   ROE %   152.4% 126.4% 24.2% 48.3% -16.8% -26.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   7.6% 28.3% 23.9% 28.9% 14.2% -5.1% -100.0% -100.0%   Relative indebtedness %   0.0% 10.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 10.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   266.1% 118.2% 401.8% 184.8% 8,717.9% -542.4% 0.0% 0.0%   Gearing %   499.5% 145.2% 237.7% 110.6% 350.5% -1,205.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 6.5% 5.8% 5.5% 5.9% 5.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.1 0.1 0.1 0.2 0.1 0.1 0.0 0.0   Current Ratio   1.0 1.4 1.2 1.3 1.1 0.9 0.0 0.0   Cash and cash equivalent   3.1 2.0 13.4 2.0 2.0 2.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 3.5 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 13.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -21.5 535.7 419.3 994.9 669.1 -957.3 -373.0 -373.0   Net working capital %   0.0% 3.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 117 1 -190 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 117 7 -190 0 0   EBIT / employee   0 0 0 111 -6 -206 0 0   Net earnings / employee   0 0 0 76 -30 -228 0 0